<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£19,680</td><td>£19,975</td><td>£20,275</td><td>£20,782</td><td>£21,301</td><td>£102,013</td></tr><tr><td>Total Expenses</td><td>£23,756</td><td>£23,835</td><td>£23,906</td><td>£23,999</td><td>£24,093</td><td>£119,589</td></tr><tr><td>Profit Before Tax</td><td>£-4,076</td><td>£-3,860</td><td>£-3,631</td><td>£-3,217</td><td>£-2,792</td><td>£-17,576</td></tr><tr><td>Profit After Tax      </td><td>£-4,076</td><td>£-3,860</td><td>£-3,631</td><td>£-3,217</td><td>£-2,792</td><td>£-17,576</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£20,354</td><td>£83,833</td></tr><tr><td>Net Return</td><td>£-4,069</td><td>£8,440</td><td>£18,324</td><td>£26,000</td><td>£17,562</td><td>£66,257</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>